[DAYANG] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[DAYANG] DAYANG ENTERPRISE HOLDINGS BHD
Announcement Date
23-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 23.08%
YoY- 49.33%
Quarter Report
Latest QR
Upcoming QR
DAYANG's Result
DAYANG's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 299,360 382,323 377,590 364,108 333,428 255,109 229,293 19.43%
PBT 80,684 106,478 120,922 104,756 88,800 83,057 81,304 -0.50%
Tax -17,776 -23,350 -25,840 -22,824 -22,232 -15,067 -14,553 14.25%
NP 62,908 83,128 95,082 81,932 66,568 67,990 66,750 -3.87%
-
NP to SH 62,908 85,945 95,082 81,932 66,568 67,990 66,750 -3.87%
-
Tax Rate 22.03% 21.93% 21.37% 21.79% 25.04% 18.14% 17.90% -
Total Cost 236,452 299,195 282,508 282,176 266,860 187,119 162,542 28.35%
-
Net Worth 500,404 503,920 482,050 469,934 437,205 373,030 355,581 25.55%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 109,979 53,044 34,931 51,079 - 17,595 23,470 179.76%
Div Payout % 174.83% 61.72% 36.74% 62.34% - 25.88% 35.16% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 500,404 503,920 482,050 469,934 437,205 373,030 355,581 25.55%
NOSH 549,895 530,442 523,967 510,797 470,112 351,915 352,060 34.58%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 21.01% 21.74% 25.18% 22.50% 19.96% 26.65% 29.11% -
ROE 12.57% 17.06% 19.72% 17.43% 15.23% 18.23% 18.77% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 54.44 72.08 72.06 71.28 70.93 72.49 65.13 -11.25%
EPS 11.44 15.67 18.15 16.04 14.16 19.32 18.96 -28.57%
DPS 20.00 10.00 6.67 10.00 0.00 5.00 6.67 107.80%
NAPS 0.91 0.95 0.92 0.92 0.93 1.06 1.01 -6.70%
Adjusted Per Share Value based on latest NOSH - 550,294
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 25.86 33.02 32.61 31.45 28.80 22.03 19.80 19.46%
EPS 5.43 7.42 8.21 7.08 5.75 5.87 5.77 -3.96%
DPS 9.50 4.58 3.02 4.41 0.00 1.52 2.03 179.51%
NAPS 0.4322 0.4353 0.4164 0.4059 0.3776 0.3222 0.3071 25.55%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.05 1.83 1.51 2.03 2.09 2.28 1.74 -
P/RPS 3.77 2.54 2.10 2.85 2.95 3.15 2.67 25.83%
P/EPS 17.92 11.29 8.32 12.66 14.76 11.80 9.18 56.13%
EY 5.58 8.85 12.02 7.90 6.78 8.47 10.90 -35.98%
DY 9.76 5.46 4.42 4.93 0.00 2.19 3.83 86.46%
P/NAPS 2.25 1.93 1.64 2.21 2.25 2.15 1.72 19.59%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 27/02/12 22/11/11 23/08/11 24/05/11 23/02/11 08/11/10 -
Price 2.00 2.05 1.81 1.83 2.00 2.09 2.43 -
P/RPS 3.67 2.84 2.51 2.57 2.82 2.88 3.73 -1.07%
P/EPS 17.48 12.65 9.97 11.41 14.12 10.82 12.82 22.93%
EY 5.72 7.90 10.03 8.77 7.08 9.24 7.80 -18.66%
DY 10.00 4.88 3.68 5.46 0.00 2.39 2.74 136.85%
P/NAPS 2.20 2.16 1.97 1.99 2.15 1.97 2.41 -5.89%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment